Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.48% first-year return on $418k initial cash invested.
-23.48%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,734
Rent
-$8,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $11,911 expenses = $8,177 out of pocket
Investment Breakdown
|
Purchase Price
$1905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,045
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$11,911
Mortgage P&I
257%
$9,593
Property Taxes
9%
$349
Home Insurance
19%
$700
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411